[ABFMY1] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 79.9%
YoY- -31.03%
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 25,873 5,748 16,558 19,466 27,806 7,954 4,551 33.57%
PBT 24,901 4,792 15,722 18,643 27,032 -3,869 3,630 37.82%
Tax 0 0 0 0 0 0 0 -
NP 24,901 4,792 15,722 18,643 27,032 -3,869 3,630 37.82%
-
NP to SH 24,901 4,792 15,722 18,643 27,032 0 3,630 37.82%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - 0.00% -
Total Cost 972 956 836 823 774 11,823 921 0.90%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 12,935 11,332 18,780 20,147 18,551 8,920 7,501 9.50%
Div Payout % 51.95% 236.49% 119.45% 108.07% 68.63% 0.00% 206.67% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 646,779 647,567 536,587 537,262 481,853 482,166 484,000 4.94%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 96.24% 83.37% 94.95% 95.77% 97.22% -48.64% 79.76% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.00 0.89 3.09 3.62 5.77 1.65 0.94 27.28%
EPS 3.85 0.74 2.93 3.47 5.61 -0.80 0.75 31.32%
DPS 2.00 1.75 3.50 3.75 3.85 1.85 1.55 4.33%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 537,662
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 1.81 0.40 1.16 1.36 1.94 0.56 0.32 33.46%
EPS 1.74 0.34 1.10 1.30 1.89 -0.80 0.25 38.15%
DPS 0.90 0.79 1.31 1.41 1.30 0.62 0.52 9.56%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 24/08/09 15/09/06 -
Price 1.065 1.097 1.103 1.068 1.062 1.06 1.05 -
P/RPS 26.62 123.59 35.74 29.48 18.40 64.26 111.67 -21.24%
P/EPS 27.66 148.24 37.65 30.78 18.93 -132.50 140.00 -23.67%
EY 3.62 0.67 2.66 3.25 5.28 -0.75 0.71 31.17%
DY 1.88 1.60 3.17 3.51 3.63 1.75 1.48 4.06%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 29/11/12 29/11/11 30/11/10 20/11/09 15/09/06 -
Price 1.084 1.097 1.103 1.072 1.062 1.062 1.05 -
P/RPS 27.10 123.59 35.74 29.59 18.40 64.38 111.67 -21.01%
P/EPS 28.16 148.24 37.65 30.89 18.93 -132.75 140.00 -23.44%
EY 3.55 0.67 2.66 3.24 5.28 -0.75 0.71 30.75%
DY 1.85 1.60 3.17 3.50 3.63 1.74 1.48 3.78%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment